[CARLSBG] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 88.29%
YoY- 76.95%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 326,057 329,492 334,154 378,455 300,396 242,096 213,141 32.66%
PBT 39,908 46,825 40,585 49,218 26,813 29,247 17,099 75.68%
Tax -9,154 -12,649 -9,510 -11,100 -6,414 -7,550 -4,001 73.36%
NP 30,754 34,176 31,075 38,118 20,399 21,697 13,098 76.38%
-
NP to SH 30,495 34,087 30,815 37,845 20,099 21,780 12,875 77.40%
-
Tax Rate 22.94% 27.01% 23.43% 22.55% 23.92% 25.81% 23.40% -
Total Cost 295,303 295,316 303,079 340,337 279,997 220,399 200,043 29.55%
-
Net Worth 590,324 574,740 541,096 550,250 302,267 509,222 478,300 15.01%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 154,463 - 244 - 54,408 153 150 9969.34%
Div Payout % 506.52% - 0.79% - 270.70% 0.70% 1.17% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 590,324 574,740 541,096 550,250 302,267 509,222 478,300 15.01%
NOSH 305,867 305,713 305,704 305,694 302,267 306,760 300,817 1.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.43% 10.37% 9.30% 10.07% 6.79% 8.96% 6.15% -
ROE 5.17% 5.93% 5.69% 6.88% 6.65% 4.28% 2.69% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 106.60 107.78 109.31 123.80 99.38 78.92 70.85 31.20%
EPS 9.97 11.15 10.08 12.38 4.21 7.10 4.28 75.45%
DPS 50.50 0.00 0.08 0.00 18.00 0.05 0.05 9840.50%
NAPS 1.93 1.88 1.77 1.80 1.00 1.66 1.59 13.75%
Adjusted Per Share Value based on latest NOSH - 305,694
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 106.64 107.77 109.29 123.78 98.25 79.18 69.71 32.66%
EPS 9.97 11.15 10.08 12.38 6.57 7.12 4.21 77.38%
DPS 50.52 0.00 0.08 0.00 17.80 0.05 0.05 9843.12%
NAPS 1.9308 1.8798 1.7697 1.7997 0.9886 1.6655 1.5644 15.01%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.32 5.18 5.00 5.05 4.54 4.20 3.78 -
P/RPS 5.93 4.81 4.57 4.08 4.57 5.32 5.33 7.34%
P/EPS 63.39 46.46 49.60 40.79 68.28 59.15 88.32 -19.78%
EY 1.58 2.15 2.02 2.45 1.46 1.69 1.13 24.96%
DY 7.99 0.00 0.02 0.00 3.96 0.01 0.01 8406.36%
P/NAPS 3.27 2.76 2.82 2.81 4.54 2.53 2.38 23.51%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 11/11/10 18/08/10 27/05/10 24/02/10 26/11/09 27/08/09 -
Price 6.30 5.85 5.20 4.73 4.56 4.40 4.33 -
P/RPS 5.91 5.43 4.76 3.82 4.59 5.58 6.11 -2.18%
P/EPS 63.19 52.47 51.59 38.21 68.58 61.97 101.17 -26.86%
EY 1.58 1.91 1.94 2.62 1.46 1.61 0.99 36.45%
DY 8.02 0.00 0.02 0.00 3.95 0.01 0.01 8427.58%
P/NAPS 3.26 3.11 2.94 2.63 4.56 2.65 2.72 12.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment